DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.18
Today's Fair Value
$0.27 -91.51%
Margin of Safety
-1077.78%
Projected Value (5Y)
$0.44 -86.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.22% | CAGR (5y): -24.81%
%
Regression: 7.29% | CAGR (5y): 6.88%
%
Regression: 9.24% | CAGR (5y): -21.41%
Capped at 30.00x (Historical 5y: 22.7x)
%